[F&N] QoQ Annualized Quarter Result on 30-Jun-2017 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
03-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- -13.6%
YoY- -9.55%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,166,944 4,275,720 4,101,374 4,166,798 4,167,644 4,364,332 4,167,567 -0.00%
PBT 432,086 460,528 353,713 445,764 521,590 576,028 442,937 -1.64%
Tax -33,324 -33,228 -30,366 -40,814 -52,894 -66,928 -57,567 -30.56%
NP 398,762 427,300 323,347 404,949 468,696 509,100 385,370 2.30%
-
NP to SH 398,798 427,336 323,377 404,972 468,714 509,112 385,372 2.31%
-
Tax Rate 7.71% 7.22% 8.58% 9.16% 10.14% 11.62% 13.00% -
Total Cost 3,768,182 3,848,420 3,778,027 3,761,849 3,698,948 3,855,232 3,782,197 -0.24%
-
Net Worth 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 7.14%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 197,678 - 210,518 131,888 197,867 - 210,427 -4.08%
Div Payout % 49.57% - 65.10% 32.57% 42.22% - 54.60% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 7.14%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.57% 9.99% 7.88% 9.72% 11.25% 11.67% 9.25% -
ROE 18.10% 19.20% 15.18% 19.19% 21.75% 23.78% 19.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,138.29 1,168.00 1,120.23 1,137.36 1,137.39 1,192.57 1,138.80 -0.02%
EPS 109.00 116.80 88.30 110.53 128.00 139.20 105.30 2.33%
DPS 54.00 0.00 57.50 36.00 54.00 0.00 57.50 -4.10%
NAPS 6.02 6.08 5.82 5.76 5.88 5.85 5.43 7.12%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,137.45 1,167.14 1,119.55 1,137.41 1,137.64 1,191.33 1,137.62 -0.00%
EPS 108.86 116.65 88.27 110.55 127.94 138.97 105.20 2.30%
DPS 53.96 0.00 57.47 36.00 54.01 0.00 57.44 -4.08%
NAPS 6.0156 6.0755 5.8165 5.7602 5.8813 5.8439 5.4244 7.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 33.38 27.00 24.66 25.30 24.68 23.48 24.06 -
P/RPS 2.93 2.31 2.20 2.22 2.17 1.97 2.11 24.49%
P/EPS 30.64 23.13 27.92 22.89 19.29 16.88 22.85 21.62%
EY 3.26 4.32 3.58 4.37 5.18 5.92 4.38 -17.88%
DY 1.62 0.00 2.33 1.42 2.19 0.00 2.39 -22.85%
P/NAPS 5.54 4.44 4.24 4.39 4.20 4.01 4.43 16.09%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 03/05/18 06/02/18 07/11/17 03/08/17 03/05/17 07/02/17 03/11/16 -
Price 35.64 29.66 25.44 24.82 24.88 23.66 24.30 -
P/RPS 3.13 2.54 2.27 2.18 2.19 1.98 2.13 29.28%
P/EPS 32.72 25.41 28.80 22.45 19.45 17.01 23.08 26.22%
EY 3.06 3.94 3.47 4.45 5.14 5.88 4.33 -20.67%
DY 1.52 0.00 2.26 1.45 2.17 0.00 2.37 -25.65%
P/NAPS 5.92 4.88 4.37 4.31 4.23 4.04 4.48 20.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment